BNBCalc Short Term Rental Investment Analysis 2800 12th Ave N, St. Petersburg, FL 33713, USA

4 bed • 3 bath • 10 guests • $360,000

BNB

Calc

Annual Revenue

$79,945

Profit (Cash Flow)

$32,187

Cap Rate

15.7%

Annual Revenue

$79,945

AirDNA projects $384/night at 57% occupancy ($79,944).

BNB Calc projects a 56.99999999999999% occupancy rate, $384 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

34.4% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$32,187	$64,374	$96,562	$128,749	$160,936	$321,873	$965,620
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,536	$7,291	$11,277	$15,510	$20,003	$46,985	$288,000
Down Payment	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000
Property Appreciation	$10,800	$21,924	$33,381	$45,183	$57,338	$123,809	$513,814
Total Return	$118,524	$165,590	$213,221	$261,442	$310,278	$564,668	$1,839,434

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.4%

Cap Rate

15.68%

Return on Investment

49.73%

2800 12th Ave N St. Petersburg, Florida, 33713-5508

4 bed • 3 bath • 10 guests

Purchase Price

Est. $1,727/mo

Inquire about this property

Contact Agent

St. Petersburg

Guide

Zoning

Market

Guide

Laws

Market Data

$79,945

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$32,187

Profit

Revenue

$79,945

Operating Expenses

$23,473

Operating Income

$56,472

Mortgage & Taxes

$24,284

Profit (Cash Flow)

$32,187

$93,550

Cash Investment

Down Payment

$72,000

Renos & Furnishing

$10,750

Closing Costs

$10,800

Total

$93,550

DSCR Ratio

Strong

2.33

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.4%

Cap Rate

15.68%

Return on Investment

49.73%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$17,086

Deductible property tax

$3,564

Your total deduction

$4,961

Your adjusted annual income

$150,000 - $4,961 = $145,039

Taxes on $145,039 (30%)

$43,512

Your old tax bill

$45,000

Your new tax bill

$43,512

Estimated tax savings

$1,488

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com